17.01.2013 Views

Nevada_Executive_Budget_2013-2015

Nevada_Executive_Budget_2013-2015

Nevada_Executive_Budget_2013-2015

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

HHS-DO - GRANTS MANAGEMENT UNIT<br />

101-3195<br />

2011-2012<br />

ACTUAL<br />

2012-<strong>2013</strong><br />

WORK<br />

PROGRAM<br />

<strong>2013</strong>-2014<br />

AGENCY<br />

REQUEST<br />

<strong>2013</strong>-2014<br />

GOVERNOR<br />

RECOMMENDS<br />

2014-<strong>2015</strong><br />

AGENCY<br />

REQUEST<br />

2014-<strong>2015</strong><br />

GOVERNOR<br />

RECOMMENDS<br />

EXPENDITURES:<br />

PERSONNEL SERVICES 0 0 -3,400 -3,400 -3,850 -3,850<br />

TOTAL EXPENDITURES: 0 0 -3,400 -3,400 -3,850 -3,850<br />

E710 EQUIPMENT REPLACEMENT<br />

This request replaces computer hardware per Enterprise Information Technology Services' recommended replacement schedule.<br />

2012-<strong>2013</strong> <strong>2013</strong>-2014 <strong>2013</strong>-2014 2014-<strong>2015</strong> 2014-<strong>2015</strong><br />

2011-2012 WORK AGENCY GOVERNOR AGENCY GOVERNOR<br />

ACTUAL PROGRAM REQUEST RECOMMENDS REQUEST RECOMMENDS<br />

RESOURCES:<br />

APPROPRIATION CONTROL 0 0 3,008 3,070 0 0<br />

TOTAL RESOURCES: 0 0 3,008 3,070 0 0<br />

EXPENDITURES:<br />

INFORMATION SERVICES 0 0 3,008 3,070 0 0<br />

TOTAL EXPENDITURES: 0 0 3,008 3,070 0 0<br />

SUMMARY<br />

2011-2012<br />

ACTUAL<br />

2012-<strong>2013</strong><br />

WORK<br />

PROGRAM<br />

<strong>2013</strong>-2014<br />

AGENCY<br />

REQUEST<br />

<strong>2013</strong>-2014<br />

GOVERNOR<br />

RECOMMENDS<br />

2014-<strong>2015</strong><br />

AGENCY<br />

REQUEST<br />

2014-<strong>2015</strong><br />

GOVERNOR<br />

RECOMMENDS<br />

RESOURCES:<br />

APPROPRIATION CONTROL 2,749,545 337,003 157,621 160,313 156,242 161,286<br />

REVERSIONS -51,420 0 0 0 0 0<br />

BALANCE FORWARD FROM PREVIOUS YEAR 0 40,000 0 0 0 0<br />

BALANCE FORWARD TO NEW YEAR -40,000 0 0 0 0 0<br />

FEDERAL FUNDS FROM PREVIOUS YEAR 106,641 0 0 0 0 0<br />

TITLE XX FED GRANT 14,278,897 14,733,119 14,346,191 14,312,902 14,346,519 14,316,981<br />

FED CSBG 4,030,465 3,736,596 3,558,635 3,548,766 3,556,501 3,548,482<br />

CBCAP GRANT 350,412 358,417 358,418 357,708 357,480 358,563<br />

CASEY FUNDS 230,000 80,000 0 0 0 0<br />

TRANS FROM CHILDRENS TRUST 492,163 553,552 492,164 498,604 492,164 498,881<br />

TRANSFER FROM PROBLEM GAMBLING 37,262 38,832 72,326 76,787 72,590 79,612<br />

TRANS FROM HEALTHY NEVADA ADMIN 2,755,784 6,309,333 9,987,515 10,001,042 9,987,083 10,015,734<br />

TOTAL RESOURCES:<br />

EXPENDITURES:<br />

24,939,749 26,186,852 28,972,870 28,956,122 28,968,579 28,979,539<br />

PERSONNEL SERVICES 611,294 657,566 639,023 644,523 639,299 667,840<br />

DEPARTMENT OF HEALTH AND HUMAN SERVICES DHHS-DIRECTOR - 27 DHHS - HEALTH AND HUMAN SERVICES DIRECTOR'S OFFICE

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!